Discounted Cash Flow
British American Tobacco P.l.c. ADR
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $14.1b | $4.6b | $4.0b | 32.9% | $250.20 |
| 2017 | $19.6b (38.5%) | $37.5b (706.5%) | $4.6b (13.2%) | 191.6% (482.5%) | $1833.90 (633.0%) |
| 2018 | $24.5b (25.2%) | $6.0b (-83.9%) | $9.5b (109.3%) | 24.6% (-87.1%) | $2.64 (-99.9%) |
| 2019 | $25.9b (5.7%) | $5.7b (-5.4%) | $8.3b (-12.6%) | 22.0% (-10.5%) | $2.50 (-5.4%) |
| 2020 | $25.8b (-0.4%) | $6.4b (12.2%) | $9.8b (17.2%) | 24.8% (12.6%) | $2.80 (12.1%) |
| 2021 | $25.7b (-0.4%) | $6.8b (6.3%) | $9.6b (-1.4%) | 26.5% (6.6%) | $2.97 (6.0%) |
| 2022 | $27.7b (7.7%) | $6.7b (-2.0%) | $9.7b (1.1%) | 24.1% (-9.0%) | $2.93 (-1.2%) |
| 2023 | $27.3b (-1.3%) | $-14.4b (-315.5%) | $10.1b (3.9%) | -52.7% (-318.5%) | $-6.47 (-320.5%) |
| 2024 | $25.9b (-5.2%) | $3.1b (121.4%) | $9.5b (-5.9%) | 11.9% (122.5%) | $1.37 (121.1%) |
| 2025 | $25.6b (-1.0%) | $7.8b (153.1%) | $5.6b (-40.8%) | 30.3% (155.6%) | $3.51 (156.8%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.